| Revenue | — | — |
| EBITDA | DKK 1,1M | -33% |
| Net profit | DKK 1,8M | -23% |
| Total assets | DKK 58,5M | +1% |
| Equity | DKK 58,3M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 5.328 | 547 | 1.807 | 598 | 1.724 | 1.426 | 2.204 | 2.342 | 3.220 | 5.399 | 1.895 | 2.618 | 1.661 | 1.121 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 5.328 | 547 | 1.807 | 598 | 1.724 | 1.426 | 2.204 | 2.342 | 3.220 | 5.399 | 1.895 | 2.618 | 1.661 | 1.121 |
| Net financials | 1.304 | 1.451 | 2.660 | 1.284 | 2.427 | 2.156 | 3.016 | 3.171 | 4.039 | 6.187 | 2.741 | 3.442 | 2.600 | 2.066 |
| Profit before tax | 6.235 | 1.440 | 2.655 | 1.275 | 2.418 | 2.120 | 3.004 | 3.158 | 4.028 | 6.170 | 2.725 | 3.424 | 2.577 | 2.047 |
| Tax | 1.333 | 187 | 209 | 157 | 151 | 145 | 173 | 177 | 175 | 166 | 179 | 176 | 196 | 204 |
| Net profit | 4.902 | 1.253 | 2.446 | 1.118 | 2.268 | 1.975 | 2.831 | 2.981 | 3.852 | 6.004 | 2.546 | 3.248 | 2.382 | 1.842 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 34.204 | 33.705 | 35.695 | 36.860 | 39.308 | 40.745 | 43.403 | 45.561 | 49.257 | 55.022 | 55.510 | 57.866 | 58.071 | 58.451 |
| Equity | 32.305 | 33.438 | 35.684 | 36.602 | 38.670 | 40.145 | 42.476 | 44.957 | 48.310 | 53.313 | 54.859 | 57.108 | 57.489 | 58.332 |
| Long-term debt | 0 | 0 | 0 | 0 | 203 | 0 | 730 | 594 | 939 | 1.545 | 487 | 588 | 525 | 0 |
| Short-term debt | 1.899 | 267 | 11 | 258 | 435 | 600 | 197 | 9 | 9 | 163 | 164 | 170 | 57 | 119 |
| Total debt | 1.899 | 267 | 11 | 258 | 637 | 600 | 927 | 603 | 948 | 1.708 | 651 | 758 | 582 | 119 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Management | Management | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2011 | |
| Individual | 33.3% | 33.3% | 2011 | |
| Individual | 20.0% | 20.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Esther Møller | Management | 0 companies |